Flat
TW9
2 beds
1 bath
Stanmore Road, Richmond TW9
London, England · TW9
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£21,900
↗ 11%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,368 | £34,884 | £35,756 | £36,649 | £37,749 | £179,406 |
| Total Expenses | £30,234 | £30,331 | £30,461 | £30,595 | £30,747 | £152,368 |
| Profit Before Tax | £4,134 | £4,552 | £5,294 | £6,055 | £7,002 | £27,037 |
| Profit After Tax | £3,349 | £3,687 | £4,288 | £4,904 | £5,671 | £21,900 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £3,355 | £3,694 | £16,789 | £27,217 | £35,364 | £86,418 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change